[APM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 28.81%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 306,375 329,036 338,282 285,327 282,866 284,726 278,461 6.55%
PBT 41,621 51,877 48,985 39,521 31,447 42,262 42,305 -1.07%
Tax -7,999 -12,972 -10,862 -8,802 -7,126 -9,072 -10,129 -14.52%
NP 33,622 38,905 38,123 30,719 24,321 33,190 32,176 2.96%
-
NP to SH 29,495 36,329 35,547 28,142 21,848 29,665 29,517 -0.04%
-
Tax Rate 19.22% 25.01% 22.17% 22.27% 22.66% 21.47% 23.94% -
Total Cost 272,753 290,131 300,159 254,608 258,545 251,536 246,285 7.02%
-
Net Worth 782,897 888,651 919,487 910,016 888,879 825,146 855,366 -5.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,486 - 78,254 - 32,305 - 19,573 12.88%
Div Payout % 79.63% - 220.14% - 147.86% - 66.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 782,897 888,651 919,487 910,016 888,879 825,146 855,366 -5.71%
NOSH 195,724 195,738 195,635 195,702 195,788 206,286 195,736 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.97% 11.82% 11.27% 10.77% 8.60% 11.66% 11.55% -
ROE 3.77% 4.09% 3.87% 3.09% 2.46% 3.60% 3.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 156.53 168.10 172.91 145.80 144.48 138.02 142.26 6.56%
EPS 15.07 18.56 18.17 14.38 11.16 15.16 15.08 -0.04%
DPS 12.00 0.00 40.00 0.00 16.50 0.00 10.00 12.88%
NAPS 4.00 4.54 4.70 4.65 4.54 4.00 4.37 -5.71%
Adjusted Per Share Value based on latest NOSH - 195,702
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 151.97 163.21 167.80 141.53 140.31 141.23 138.13 6.55%
EPS 14.63 18.02 17.63 13.96 10.84 14.71 14.64 -0.04%
DPS 11.65 0.00 38.82 0.00 16.02 0.00 9.71 12.87%
NAPS 3.8834 4.408 4.561 4.514 4.4091 4.093 4.2429 -5.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.79 5.67 4.99 4.95 4.71 4.96 4.74 -
P/RPS 3.70 3.37 2.89 3.40 3.26 3.59 3.33 7.25%
P/EPS 38.42 30.55 27.46 34.42 42.21 34.49 31.43 14.28%
EY 2.60 3.27 3.64 2.91 2.37 2.90 3.18 -12.53%
DY 2.07 0.00 8.02 0.00 3.50 0.00 2.11 -1.26%
P/NAPS 1.45 1.25 1.06 1.06 1.04 1.24 1.08 21.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 28/08/13 15/05/13 27/02/13 28/11/12 15/08/12 -
Price 6.12 5.90 5.40 5.44 5.33 4.74 5.00 -
P/RPS 3.91 3.51 3.12 3.73 3.69 3.43 3.51 7.43%
P/EPS 40.61 31.79 29.72 37.83 47.76 32.96 33.16 14.42%
EY 2.46 3.15 3.36 2.64 2.09 3.03 3.02 -12.74%
DY 1.96 0.00 7.41 0.00 3.10 0.00 2.00 -1.33%
P/NAPS 1.53 1.30 1.15 1.17 1.17 1.19 1.14 21.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment